15032 Athgoe DrRosemountMN55068
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 15032 Athgoe Dr, Rosemount, MN, 55068 in Rosemount. At $424,990 it earns $2,939/mo in rent and distributes $243/mo to the owner after the $1,911/mo payment, a consistent 8.3% yield. DSCR 1.54 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $117,417 in value; $3,914/yr in principal paydown compounds ownership stake. Total projected return: $177,128.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 7.0% |
| Monthly Cash Flow | $243 | $350 |
City averages based on Rosemount market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,939 |
| Total Monthly Debt Service | $2,527 |
| DSCR Ratio | 1.16x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 2024
6,534 sqft lot
$N/A/sqft
$42 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55068, Rosemount, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,797 (100%) |
| Owner Occupied HU | 11,579 (83.9%) |
| Renter Occupied HU | 1,954 (14.2%) |
| Vacant Housing Units | 264 ( 1.9%) |
| Median Home Value | $446,988 |
| Average Home Value | $494,515 |
Housing Distribution
Address Breakdown
Residential
12,191
Single Family
11,425
Multi-Family
766
Businesses
430
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Single Family
Built in 2024
6,534 sqft lot
$N/A/sqft
$42 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 55068, Rosemount, MN area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,797 (100%) |
| Owner Occupied HU | 11,579 (83.9%) |
| Renter Occupied HU | 1,954 (14.2%) |
| Vacant Housing Units | 264 ( 1.9%) |
| Median Home Value | $446,988 |
| Average Home Value | $494,515 |
Housing Distribution
Address Breakdown
Residential
12,191
Single Family
11,425
Multi-Family
766
Businesses
430
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices